[HAPSENG] QoQ Cumulative Quarter Result on 31-Jul-2002 [#2]

Stock
[HAPSENG] HAP SENG CONSOLIDATED BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 260.59%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
HAPSENG's Result
HAPSENG's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 208,077 672,726 499,899 299,860 143,542 515,651 394,957 -34.84%
PBT 38,798 170,335 125,932 76,838 22,364 151,818 110,643 -50.36%
Tax -12,517 -57,538 -39,378 -21,314 -6,966 -33,233 -21,171 -29.62%
NP 26,281 112,797 86,554 55,524 15,398 118,585 89,472 -55.91%
-
NP to SH 26,281 112,797 86,554 55,524 15,398 118,585 89,472 -55.91%
-
Tax Rate 32.26% 33.78% 31.27% 27.74% 31.15% 21.89% 19.13% -
Total Cost 181,796 559,929 413,345 244,336 128,144 397,066 305,485 -29.31%
-
Net Worth 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 2.93%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div - 121,143 100,506 20,695 - 62,381 - -
Div Payout % - 107.40% 116.12% 37.27% - 52.61% - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 1,370,155 1,264,622 1,377,532 1,360,012 1,351,012 1,342,695 1,312,097 2.93%
NOSH 590,584 590,945 591,215 591,309 589,961 594,113 593,709 -0.35%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 12.63% 16.77% 17.31% 18.52% 10.73% 23.00% 22.65% -
ROE 1.92% 8.92% 6.28% 4.08% 1.14% 8.83% 6.82% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 35.23 113.84 84.55 50.71 24.33 86.79 66.52 -34.61%
EPS 4.45 19.08 14.64 9.39 2.61 19.96 15.07 -55.75%
DPS 0.00 20.50 17.00 3.50 0.00 10.50 0.00 -
NAPS 2.32 2.14 2.33 2.30 2.29 2.26 2.21 3.30%
Adjusted Per Share Value based on latest NOSH - 590,957
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 8.36 27.02 20.08 12.04 5.77 20.71 15.86 -34.82%
EPS 1.06 4.53 3.48 2.23 0.62 4.76 3.59 -55.75%
DPS 0.00 4.87 4.04 0.83 0.00 2.51 0.00 -
NAPS 0.5503 0.5079 0.5533 0.5463 0.5426 0.5393 0.527 2.93%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.69 0.73 0.63 0.73 0.78 0.72 0.68 -
P/RPS 1.96 0.64 0.75 1.44 3.21 0.83 1.02 54.74%
P/EPS 15.51 3.82 4.30 7.77 29.89 3.61 4.51 128.35%
EY 6.45 26.15 23.24 12.86 3.35 27.72 22.16 -56.17%
DY 0.00 28.08 26.98 4.79 0.00 14.58 0.00 -
P/NAPS 0.30 0.34 0.27 0.32 0.34 0.32 0.31 -2.16%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 25/06/03 24/03/03 11/12/02 26/09/02 28/06/02 25/03/02 06/12/01 -
Price 0.75 0.64 0.68 0.63 0.82 0.74 0.76 -
P/RPS 2.13 0.56 0.80 1.24 3.37 0.85 1.14 51.87%
P/EPS 16.85 3.35 4.64 6.71 31.42 3.71 5.04 124.08%
EY 5.93 29.82 21.53 14.90 3.18 26.97 19.83 -55.38%
DY 0.00 32.03 25.00 5.56 0.00 14.19 0.00 -
P/NAPS 0.32 0.30 0.29 0.27 0.36 0.33 0.34 -3.97%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment